[ABLEGLOB] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

16-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -90.65%

YoY- -59.12%

Quarter Report

1Q 2020 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	146,132	130,775	113,829	108,192	141,031	103,958	102,567	6.07%
YoY %	11.74%	14.89%	5.21%	-23.28%	35.66%	1.36%	-	-
Horiz. %	142.47%	127.50%	110.98%	105.48%	137.50%	101.36%	100.00%	-
PBT	9,663	5,451	12,722	6,779	12,976	7,935	13,464	-5.37%
YoY %	77.27%	-57.15%	87.67%	-47.76%	63.53%	-41.07%	-	-
Horiz. %	71.77%	40.49%	94.49%	50.35%	96.38%	58.93%	100.00%	-
Tax	-2,253	-839	-2,976	-1,801	-1,242	-141	-2,625	-2.51%
YoY %	-168.53%	71.81%	-65.24%	-45.01%	-780.85%	94.63%	-	-
Horiz. %	85.83%	31.96%	113.37%	68.61%	47.31%	5.37%	100.00%	-
NP	7,410	4,612	9,746	4,978	11,734	7,794	10,839	-6.13%
YoY %	60.67%	-52.68%	95.78%	-57.58%	50.55%	-28.09%	-	-
Horiz. %	68.36%	42.55%	89.92%	45.93%	108.26%	71.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,108	4,124	9,496	4,541	11,109	7,617	10,319	-6.02%
YoY %	72.36%	-56.57%	109.12%	-59.12%	45.84%	-26.18%	-	-
Horiz. %	68.88%	39.97%	92.02%	44.01%	107.66%	73.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.32%	15.39%	23.39%	26.57%	9.57%	1.78%	19.50%	-
YoY %	51.53%	-34.20%	-11.97%	177.64%	437.64%	-90.87%	-	-
Horiz. %	119.59%	78.92%	119.95%	136.26%	49.08%	9.13%	100.00%	-
Total Cost	138,722	126,163	104,083	103,214	129,297	96,164	91,728	7.13%
YoY %	9.95%	21.21%	0.84%	-20.17%	34.45%	4.84%	-	-
Horiz. %	151.23%	137.54%	113.47%	112.52%	140.96%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,983	378,302	369,345	341,520	319,787	294,949	234,296	9.59%
YoY %	7.32%	2.43%	8.15%	6.80%	8.42%	25.89%	-	-
Horiz. %	173.28%	161.46%	157.64%	145.76%	136.49%	125.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	3,075	1,537	3,103	2,173	4,657	3,104	3,738	-3.20%
YoY %	100.07%	-50.47%	42.80%	-53.34%	50.03%	-16.96%	-	-
Horiz. %	82.26%	41.12%	83.01%	58.13%	124.59%	83.04%	100.00%	-
Div Payout %	43.27%	37.29%	32.68%	47.86%	41.92%	40.76%	36.23%	-
YoY %	16.04%	14.11%	-31.72%	14.17%	2.85%	12.50%	-	-
Horiz. %	119.43%	102.93%	90.20%	132.10%	115.71%	112.50%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	405,983	378,302	369,345	341,520	319,787	294,949	234,296	9.59%
YoY %	7.32%	2.43%	8.15%	6.80%	8.42%	25.89%	-	-
Horiz. %	173.28%	161.46%	157.64%	145.76%	136.49%	125.89%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	310,470	249,251	3.72%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	24.56%	-	-
Horiz. %	124.56%	124.56%	124.56%	124.56%	124.56%	124.56%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	5.07%	3.53%	8.56%	4.60%	8.32%	7.50%	10.57%	-
YoY %	43.63%	-58.76%	86.09%	-44.71%	10.93%	-29.04%	-	-
Horiz. %	47.97%	33.40%	80.98%	43.52%	78.71%	70.96%	100.00%	-
ROE	1.75%	1.09%	2.57%	1.33%	3.47%	2.58%	4.40%	-
YoY %	60.55%	-57.59%	93.23%	-61.67%	34.50%	-41.36%	-	-
Horiz. %	39.77%	24.77%	58.41%	30.23%	78.86%	58.64%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	47.51	42.52	36.67	34.85	45.42	33.48	41.15	2.42%
YoY %	11.74%	15.95%	5.22%	-23.27%	35.66%	-18.64%	-	-
Horiz. %	115.46%	103.33%	89.11%	84.69%	110.38%	81.36%	100.00%	-
EPS	2.31	1.34	3.06	1.46	3.58	2.45	4.14	-9.26%
YoY %	72.39%	-56.21%	109.59%	-59.22%	46.12%	-40.82%	-	-
Horiz. %	55.80%	32.37%	73.91%	35.27%	86.47%	59.18%	100.00%	-
DPS	1.00	0.50	1.00	0.70	1.50	1.00	1.50	-6.53%
YoY %	100.00%	-50.00%	42.86%	-53.33%	50.00%	-33.33%	-	-
Horiz. %	66.67%	33.33%	66.67%	46.67%	100.00%	66.67%	100.00%	-
NAPS	1.32	1.23	1.19	1.10	1.03	0.95	0.94	5.81%
YoY %	7.32%	3.36%	8.18%	6.80%	8.42%	1.06%	-	-
Horiz. %	140.43%	130.85%	126.60%	117.02%	109.57%	101.06%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	47.07	42.12	36.66	34.85	45.42	33.48	33.04	6.07%
YoY %	11.75%	14.89%	5.19%	-23.27%	35.66%	1.33%	-	-
Horiz. %	142.46%	127.48%	110.96%	105.48%	137.47%	101.33%	100.00%	-
EPS	2.29	1.33	3.06	1.46	3.58	2.45	3.32	-5.99%
YoY %	72.18%	-56.54%	109.59%	-59.22%	46.12%	-26.20%	-	-
Horiz. %	68.98%	40.06%	92.17%	43.98%	107.83%	73.80%	100.00%	-
DPS	0.99	0.50	1.00	0.70	1.50	1.00	1.20	-3.15%
YoY %	98.00%	-50.00%	42.86%	-53.33%	50.00%	-16.67%	-	-
Horiz. %	82.50%	41.67%	83.33%	58.33%	125.00%	83.33%	100.00%	-
NAPS	1.3076	1.2185	1.1896	1.10	1.03	0.95	0.7546	9.59%
YoY %	7.31%	2.43%	8.15%	6.80%	8.42%	25.89%	-	-
Horiz. %	173.28%	161.48%	157.65%	145.77%	136.50%	125.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.31	1.40	1.68	1.23	1.40	1.02	1.36	-
P/RPS	2.76	3.29	4.58	3.53	3.08	3.05	3.30	-2.93%
YoY %	-16.11%	-28.17%	29.75%	14.61%	0.98%	-7.58%	-	-
Horiz. %	83.64%	99.70%	138.79%	106.97%	93.33%	92.42%	100.00%	-
P/EPS	56.68	104.41	54.91	84.10	39.13	41.58	32.85	9.51%
YoY %	-45.71%	90.15%	-34.71%	114.92%	-5.89%	26.58%	-	-
Horiz. %	172.54%	317.84%	167.15%	256.01%	119.12%	126.58%	100.00%	-
EY	1.76	0.96	1.82	1.19	2.56	2.41	3.04	-8.70%
YoY %	83.33%	-47.25%	52.94%	-53.52%	6.22%	-20.72%	-	-
Horiz. %	57.89%	31.58%	59.87%	39.14%	84.21%	79.28%	100.00%	-
DY	0.76	0.36	0.60	0.57	1.07	0.98	1.10	-5.97%
YoY %	111.11%	-40.00%	5.26%	-46.73%	9.18%	-10.91%	-	-
Horiz. %	69.09%	32.73%	54.55%	51.82%	97.27%	89.09%	100.00%	-
P/NAPS	0.99	1.14	1.41	1.12	1.36	1.07	1.45	-6.15%
YoY %	-13.16%	-19.15%	25.89%	-17.65%	27.10%	-26.21%	-	-
Horiz. %	68.28%	78.62%	97.24%	77.24%	93.79%	73.79%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/05/23	31/05/22	31/05/21	16/06/20	29/05/19	23/05/18	29/05/17	-
Price	1.29	1.33	1.48	1.54	1.39	0.97	1.65	-
P/RPS	2.72	3.13	4.04	4.42	3.06	2.90	4.01	-6.26%
YoY %	-13.10%	-22.52%	-8.60%	44.44%	5.52%	-27.68%	-	-
Horiz. %	67.83%	78.05%	100.75%	110.22%	76.31%	72.32%	100.00%	-
P/EPS	55.82	99.19	48.37	105.29	38.85	39.54	39.86	5.77%
YoY %	-43.72%	105.07%	-54.06%	171.02%	-1.75%	-0.80%	-	-
Horiz. %	140.04%	248.85%	121.35%	264.15%	97.47%	99.20%	100.00%	-
EY	1.79	1.01	2.07	0.95	2.57	2.53	2.51	-5.47%
YoY %	77.23%	-51.21%	117.89%	-63.04%	1.58%	0.80%	-	-
Horiz. %	71.31%	40.24%	82.47%	37.85%	102.39%	100.80%	100.00%	-
DY	0.78	0.38	0.68	0.45	1.08	1.03	0.91	-2.53%
YoY %	105.26%	-44.12%	51.11%	-58.33%	4.85%	13.19%	-	-
Horiz. %	85.71%	41.76%	74.73%	49.45%	118.68%	113.19%	100.00%	-
P/NAPS	0.98	1.08	1.24	1.40	1.35	1.02	1.76	-9.29%
YoY %	-9.26%	-12.90%	-11.43%	3.70%	32.35%	-42.05%	-	-
Horiz. %	55.68%	61.36%	70.45%	79.55%	76.70%	57.95%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos